| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 086 010.00 | 212 704.00 | 1 873 306.00 | 2 086 010.00 |
BJ TOTAL (I) | 2 086 010.00 | 212 704.00 | 1 873 306.00 | 2 086 010.00 |
BX Customers and related accounts | 13 794.00 | | 13 794.00 | 13 794.00 |
BZ Other receivables | 3 116.00 | | 3 116.00 | 3 116.00 |
CF Cash and cash equivalents | 110 369.00 | | 110 369.00 | 110 369.00 |
CJ TOTAL (II) | 127 280.00 | | 127 280.00 | 127 280.00 |
CO Grand total (0 to V) | 2 213 290.00 | 212 704.00 | 2 000 586.00 | 2 213 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 116 211.00 | 116 211.00 | | 116 211.00 |
DH Retained earnings | -166 566.00 | -80 465.00 | | -166 566.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -77 250.00 | -86 101.00 | | -77 250.00 |
DK Regulated provisions | 163 927.00 | 95 812.00 | | 163 927.00 |
DL TOTAL (I) | 36 322.00 | 45 457.00 | | 36 322.00 |
DU Loans and Debts from Credit Institutions (3) | 1 784 237.00 | 1 857 586.00 | | 1 784 237.00 |
DX Trade payables and related accounts | 12 832.00 | 18 686.00 | | 12 832.00 |
DY Tax and social security liabilities | 258.00 | | | 258.00 |
EA Other liabilities | 166 938.00 | 177 016.00 | | 166 938.00 |
EC TOTAL (IV) | 1 964 265.00 | 2 053 288.00 | | 1 964 265.00 |
EE Grand total (I to V) | 2 000 586.00 | 2 098 744.00 | | 2 000 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 222 847.00 | | 222 847.00 | 222 847.00 |
FJ Net sales | 222 847.00 | | 222 847.00 | 222 847.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 222 848.00 | |
FW Other purchases and external expenses | | | 36 056.00 | |
FX Taxes, duties, and similar payments | | | 7 365.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 104 291.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 147 713.00 | |
GG - OPERATING RESULT (I - II) | | | 75 134.00 | |
GR Interest and similar expenses | | | 84 269.00 | |
GU Total financial expenses (VI) | | | 84 269.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -84 269.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 68 115.00 | 86 371.00 | | 68 115.00 |
HH Total exceptional expenses (VIII) | 68 115.00 | 86 371.00 | | 68 115.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68 115.00 | -86 371.00 | | -68 115.00 |
HL TOTAL REVENUE (I + III + V + VII) | 222 848.00 | 242 029.00 | | 222 848.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 300 098.00 | 328 130.00 | | 300 098.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -77 250.00 | -86 101.00 | | -77 250.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 2 086 010.00 | | | 2 086 010.00 |
I4 DECREASES Grand Total | | | 2 086 010.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 086 010.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 086 010.00 | | | 2 086 010.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 108 413.00 | 104 291.00 | | 108 413.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 108 413.00 | 104 291.00 | | 108 413.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 95 812.00 | 68 115.00 | | 95 812.00 |
7C Grand total | 95 812.00 | 68 115.00 | | 95 812.00 |
UJ - Exceptional | | 68 115.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 12 832.00 | 12 832.00 | | 12 832.00 |
UX Other trade receivables | 13 794.00 | | | 13 794.00 |
VB VAT | 3 069.00 | | | 3 069.00 |
VH Loans with a maturity of more than one year at origin | 1 784 237.00 | 101 991.00 | 335 722.00 | 1 784 237.00 |
VI Group and Associates | 166 938.00 | 8 469.00 | | 166 938.00 |
VK Loans repaid during the year | 72 261.00 | | | 72 261.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 47.00 | | | 47.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 911.00 | 16 911.00 | | 16 911.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 964 265.00 | 123 549.00 | 335 722.00 | 1 964 265.00 |
